| Revenue | DKK -8K | +27% |
| EBITDA | DKK -8K | -27% |
| Net profit | DKK 126K | -9% |
| Total assets | DKK 1,2M | +13% |
| Equity | DKK 188K | +204% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -61 | -20 | -59 | — | -5 | -7 | -8 | -7 | -6 | -6 | -6 | -6 | -8 |
| Staff expenses | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -54 | -20 | -59 | 0 | -5 | -7 | -8 | -7 | -6 | -6 | -6 | -6 | -8 |
| Depreciation & amort. | 20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -74 | -20 | -59 | 0 | -5 | -7 | -8 | -7 | -6 | -6 | -6 | -6 | -8 |
| Net financials | -60 | 7 | 29 | 0 | -7 | -21 | 48 | 48 | 16 | 61 | 15 | 137 | 132 |
| Profit before tax | -14 | -13 | -30 | 0 | -12 | -29 | 41 | 41 | 10 | 55 | 9 | 131 | 124 |
| Tax | -68 | -12 | -0 | -0 | -23 | -19 | -44 | -10 | -44 | -8 | -8 | -7 | -3 |
| Net profit | 54 | -1 | -30 | 0 | 11 | -10 | 84 | 51 | 53 | 63 | 16 | 138 | 126 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 195 | 0 | 0 | 0 | 486 | 504 | 618 | 687 | 756 | 842 | 866 | 1.051 | 1.190 |
| Equity | 438 | 0 | 0 | 0 | -335 | -345 | -260 | -210 | -156 | -93 | -76 | 62 | 188 |
| Long-term debt | 0 | 0 | 0 | 0 | 388 | 334 | 291 | 348 | 219 | 150 | 67 | 0 | 0 |
| Short-term debt | -633 | 0 | 0 | 0 | 432 | 515 | 588 | 548 | 693 | 785 | 875 | 989 | 1.002 |
| Total debt | -633 | 0 | 0 | 0 | 821 | 849 | 879 | 896 | 912 | 935 | 942 | 989 | 1.002 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1999 | — | — | |
VJ Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| MUNCH GRUPPEN, Revisionsfirmaet Munch-Nielsen | Audit | 0 companies |
| Viggo Jensen | Management | 0 companies |
| Casper Kærager | Chairman | 0 companies |
| Susanne Holm | Board of Directors | 0 companies |
| Svend Aage Dreist Hansen | Chairman | 0 companies |
| Torben Warborg Larsen | Board of Directors | 0 companies |
| Karin Kragh | Board of Directors | 0 companies |
| Leo Bernhard Wæver | Board of Directors | 0 companies |
| Ib Svend Hansen | Chairman | 0 companies |
| Keld Harbo | Board of Directors | 0 companies |
| Claus Staschen | Board of Directors | 0 companies |
| Betina Clausen | Board of Directors | 0 companies |